[HTPADU] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 69.09%
YoY- 189.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 112,544 95,711 151,068 114,705 82,592 75,651 106,685 3.63%
PBT 4,488 6,074 11,550 5,523 3,293 5,356 4,512 -0.35%
Tax -1,089 -1,690 -4,378 -1,388 -1,267 -1,338 -5,648 -66.65%
NP 3,399 4,384 7,172 4,135 2,026 4,018 -1,136 -
-
NP to SH 2,879 4,368 5,474 3,982 2,355 3,548 -974 -
-
Tax Rate 24.26% 27.82% 37.90% 25.13% 38.48% 24.98% 125.18% -
Total Cost 109,145 91,327 143,896 110,570 80,566 71,633 107,821 0.81%
-
Net Worth 173,939 180,917 100,097 195,097 190,595 187,894 185,171 -4.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 173,939 180,917 100,097 195,097 190,595 187,894 185,171 -4.08%
NOSH 99,965 99,954 100,097 100,050 99,788 99,943 100,092 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.02% 4.58% 4.75% 3.60% 2.45% 5.31% -1.06% -
ROE 1.66% 2.41% 5.47% 2.04% 1.24% 1.89% -0.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 112.58 95.75 150.92 114.65 82.77 75.69 106.59 3.71%
EPS 2.88 4.37 5.47 3.98 2.36 3.55 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.81 1.00 1.95 1.91 1.88 1.85 -4.00%
Adjusted Per Share Value based on latest NOSH - 100,050
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 101.07 85.96 135.67 103.02 74.17 67.94 95.81 3.63%
EPS 2.59 3.92 4.92 3.58 2.11 3.19 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5621 1.6248 0.899 1.7521 1.7117 1.6875 1.663 -4.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.35 0.82 0.89 0.85 0.92 1.00 1.03 -
P/RPS 1.20 0.86 0.59 0.74 1.11 1.32 0.97 15.25%
P/EPS 46.88 18.76 16.27 21.36 38.98 28.17 -105.85 -
EY 2.13 5.33 6.14 4.68 2.57 3.55 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.89 0.44 0.48 0.53 0.56 24.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 -
Price 1.26 1.30 0.85 0.85 0.86 0.88 1.08 -
P/RPS 1.12 1.36 0.56 0.74 1.04 1.16 1.01 7.14%
P/EPS 43.75 29.75 15.54 21.36 36.44 24.79 -110.99 -
EY 2.29 3.36 6.43 4.68 2.74 4.03 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.85 0.44 0.45 0.47 0.58 15.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment